The Discounted Cash Flow (DCF) valuation of Walmart Inc (WMT) is 105.18 USD. With the latest stock price at 94.25 USD, the upside of Walmart Inc based on DCF is 11.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.2% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 78.08 - 162.39 | 105.18 |
| Upside | -17.2% - 72.3% | 11.6% |